Highlights

[YINSON] QoQ Quarter Result on 2014-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 22-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Oct-2014  [#3]
Profit Trend QoQ -     182.86%    YoY -     459.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 98,405 256,598 253,621 255,219 280,514 294,070 249,435 -46.30%
  QoQ % -61.65% 1.17% -0.63% -9.02% -4.61% 17.89% -
  Horiz. % 39.45% 102.87% 101.68% 102.32% 112.46% 117.89% 100.00%
PBT 84,230 19,937 109,171 93,050 39,290 37,869 104,047 -13.17%
  QoQ % 322.48% -81.74% 17.33% 136.83% 3.75% -63.60% -
  Horiz. % 80.95% 19.16% 104.92% 89.43% 37.76% 36.40% 100.00%
Tax -6,328 -9,199 -7,948 -5,189 -7,976 -6,855 -4,352 28.43%
  QoQ % 31.21% -15.74% -53.17% 34.94% -16.35% -57.51% -
  Horiz. % 145.40% 211.37% 182.63% 119.23% 183.27% 157.51% 100.00%
NP 77,902 10,738 101,223 87,861 31,314 31,014 99,695 -15.20%
  QoQ % 625.48% -89.39% 15.21% 180.58% 0.97% -68.89% -
  Horiz. % 78.14% 10.77% 101.53% 88.13% 31.41% 31.11% 100.00%
NP to SH 78,378 10,445 99,905 86,792 30,684 30,296 98,589 -14.22%
  QoQ % 650.39% -89.55% 15.11% 182.86% 1.28% -69.27% -
  Horiz. % 79.50% 10.59% 101.33% 88.03% 31.12% 30.73% 100.00%
Tax Rate 7.51 % 46.14 % 7.28 % 5.58 % 20.30 % 18.10 % 4.18 % 47.95%
  QoQ % -83.72% 533.79% 30.47% -72.51% 12.15% 333.01% -
  Horiz. % 179.67% 1,103.83% 174.16% 133.49% 485.65% 433.01% 100.00%
Total Cost 20,503 245,860 152,398 167,358 249,200 263,056 149,740 -73.53%
  QoQ % -91.66% 61.33% -8.94% -32.84% -5.27% 75.68% -
  Horiz. % 13.69% 164.19% 101.78% 111.77% 166.42% 175.68% 100.00%
Net Worth 1,732,538 1,454,026 1,334,844 1,184,477 1,055,415 564,853 426,742 155.15%
  QoQ % 19.15% 8.93% 12.69% 12.23% 86.85% 32.36% -
  Horiz. % 405.99% 340.73% 312.80% 277.56% 247.32% 132.36% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - 14,261 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 14.27 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 1,732,538 1,454,026 1,334,844 1,184,477 1,055,415 564,853 426,742 155.15%
  QoQ % 19.15% 8.93% 12.69% 12.23% 86.85% 32.36% -
  Horiz. % 405.99% 340.73% 312.80% 277.56% 247.32% 132.36% 100.00%
NOSH 1,067,820 1,034,158 950,743 950,624 949,969 258,277 213,371 193.44%
  QoQ % 3.25% 8.77% 0.01% 0.07% 267.81% 21.05% -
  Horiz. % 500.45% 484.68% 445.58% 445.53% 445.22% 121.05% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 79.16 % 4.18 % 39.91 % 34.43 % 11.16 % 10.55 % 39.97 % 57.90%
  QoQ % 1,793.78% -89.53% 15.92% 208.51% 5.78% -73.61% -
  Horiz. % 198.05% 10.46% 99.85% 86.14% 27.92% 26.39% 100.00%
ROE 4.52 % 0.72 % 7.48 % 7.33 % 2.91 % 5.36 % 23.10 % -66.40%
  QoQ % 527.78% -90.37% 2.05% 151.89% -45.71% -76.80% -
  Horiz. % 19.57% 3.12% 32.38% 31.73% 12.60% 23.20% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 9.22 24.81 26.68 26.85 29.53 113.86 116.90 -81.69%
  QoQ % -62.84% -7.01% -0.63% -9.08% -74.06% -2.60% -
  Horiz. % 7.89% 21.22% 22.82% 22.97% 25.26% 97.40% 100.00%
EPS 7.34 1.01 10.51 9.13 3.23 11.73 14.33 -36.06%
  QoQ % 626.73% -90.39% 15.12% 182.66% -72.46% -18.14% -
  Horiz. % 51.22% 7.05% 73.34% 63.71% 22.54% 81.86% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.6225 1.4060 1.4040 1.2460 1.1110 2.1870 2.0000 -13.05%
  QoQ % 15.40% 0.14% 12.68% 12.15% -49.20% 9.35% -
  Horiz. % 81.12% 70.30% 70.20% 62.30% 55.55% 109.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 9.00 23.48 23.20 23.35 25.66 26.90 22.82 -46.31%
  QoQ % -61.67% 1.21% -0.64% -9.00% -4.61% 17.88% -
  Horiz. % 39.44% 102.89% 101.67% 102.32% 112.45% 117.88% 100.00%
EPS 7.17 0.96 9.14 7.94 2.81 2.77 9.02 -14.23%
  QoQ % 646.88% -89.50% 15.11% 182.56% 1.44% -69.29% -
  Horiz. % 79.49% 10.64% 101.33% 88.03% 31.15% 30.71% 100.00%
DPS 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.5851 1.3303 1.2212 1.0837 0.9656 0.5168 0.3904 155.16%
  QoQ % 19.15% 8.93% 12.69% 12.23% 86.84% 32.38% -
  Horiz. % 406.02% 340.75% 312.81% 277.59% 247.34% 132.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 3.0600 2.9100 2.8400 2.9100 2.9500 8.5300 7.4000 -
P/RPS 33.20 11.73 10.65 10.84 9.99 7.49 6.33 202.79%
  QoQ % 183.03% 10.14% -1.75% 8.51% 33.38% 18.33% -
  Horiz. % 524.49% 185.31% 168.25% 171.25% 157.82% 118.33% 100.00%
P/EPS 41.69 288.12 27.03 31.87 91.33 72.72 16.02 89.53%
  QoQ % -85.53% 965.93% -15.19% -65.10% 25.59% 353.93% -
  Horiz. % 260.24% 1,798.50% 168.73% 198.94% 570.10% 453.93% 100.00%
EY 2.40 0.35 3.70 3.14 1.09 1.38 6.24 -47.21%
  QoQ % 585.71% -90.54% 17.83% 188.07% -21.01% -77.88% -
  Horiz. % 38.46% 5.61% 59.29% 50.32% 17.47% 22.12% 100.00%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.89 2.07 2.02 2.34 2.66 3.90 3.70 -36.18%
  QoQ % -8.70% 2.48% -13.68% -12.03% -31.79% 5.41% -
  Horiz. % 51.08% 55.95% 54.59% 63.24% 71.89% 105.41% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 27/03/14 -
Price 2.9000 3.0500 2.8200 2.8100 3.3800 2.8600 8.9000 -
P/RPS 31.47 12.29 10.57 10.47 11.45 2.51 7.61 158.31%
  QoQ % 156.06% 16.27% 0.96% -8.56% 356.18% -67.02% -
  Horiz. % 413.53% 161.50% 138.90% 137.58% 150.46% 32.98% 100.00%
P/EPS 39.51 301.98 26.84 30.78 104.64 24.38 19.26 61.66%
  QoQ % -86.92% 1,025.11% -12.80% -70.58% 329.20% 26.58% -
  Horiz. % 205.14% 1,567.91% 139.36% 159.81% 543.30% 126.58% 100.00%
EY 2.53 0.33 3.73 3.25 0.96 4.10 5.19 -38.14%
  QoQ % 666.67% -91.15% 14.77% 238.54% -76.59% -21.00% -
  Horiz. % 48.75% 6.36% 71.87% 62.62% 18.50% 79.00% 100.00%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.79 2.17 2.01 2.26 3.04 1.31 4.45 -45.60%
  QoQ % -17.51% 7.96% -11.06% -25.66% 132.06% -70.56% -
  Horiz. % 40.22% 48.76% 45.17% 50.79% 68.31% 29.44% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers